[MAGNA] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 94.67%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 0 0 0 3,637 1,987 10,087 12,905 -
PBT 16,072 -3,998 -203 -8,272 -7,057 -3,282 2,470 36.59%
Tax -13 -88 -15 -37 -292 -247 424 -
NP 16,059 -4,086 -218 -8,309 -7,349 -3,529 2,894 33.02%
-
NP to SH 16,059 -4,086 138 -8,021 -7,006 -3,181 3,216 30.70%
-
Tax Rate 0.08% - - - - - -17.17% -
Total Cost -16,059 4,086 218 11,946 9,336 13,616 10,011 -
-
Net Worth 291,381 415,119 416,266 342,605 485,635 517,938 592,076 -11.13%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - 2,827 -
Div Payout % - - - - - - 87.91% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 291,381 415,119 416,266 342,605 485,635 517,938 592,076 -11.13%
NOSH 401,438 401,438 401,438 334,912 334,912 334,912 334,912 3.06%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.00% 0.00% 0.00% -228.46% -369.85% -34.99% 22.43% -
ROE 5.51% -0.98% 0.03% -2.34% -1.44% -0.61% 0.54% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.00 0.00 0.00 1.09 0.60 3.04 3.88 -
EPS 4.02 -1.02 0.04 -2.41 -2.11 -0.96 0.97 26.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.73 1.04 1.15 1.03 1.46 1.56 1.78 -13.79%
Adjusted Per Share Value based on latest NOSH - 334,912
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.00 0.00 0.00 0.91 0.49 2.51 3.21 -
EPS 4.00 -1.02 0.03 -2.00 -1.75 -0.79 0.80 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 0.7258 1.0341 1.0369 0.8534 1.2097 1.2902 1.4749 -11.13%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.56 0.445 0.435 0.59 0.845 0.89 1.07 -
P/RPS 0.00 0.00 0.00 53.96 141.45 29.29 27.58 -
P/EPS 13.92 -43.47 1,141.00 -24.47 -40.12 -92.89 110.67 -29.19%
EY 7.18 -2.30 0.09 -4.09 -2.49 -1.08 0.90 41.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 0.77 0.43 0.38 0.57 0.58 0.57 0.60 4.24%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 23/05/23 25/05/22 25/06/21 24/06/20 16/05/19 17/05/18 -
Price 0.505 0.41 0.40 0.64 0.82 0.82 1.15 -
P/RPS 0.00 0.00 0.00 58.53 137.27 26.99 29.64 -
P/EPS 12.55 -40.05 1,049.19 -26.54 -38.93 -85.59 118.94 -31.23%
EY 7.97 -2.50 0.10 -3.77 -2.57 -1.17 0.84 45.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
P/NAPS 0.69 0.39 0.35 0.62 0.56 0.53 0.65 0.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment